Highlights

[N2N] YoY TTM Result on 2010-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     17.21%    YoY -     -205.91%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 27,325 22,799 14,925 12,377 20,561 27,712 24,172 2.06%
  YoY % 19.85% 52.76% 20.59% -39.80% -25.80% 14.65% -
  Horiz. % 113.04% 94.32% 61.74% 51.20% 85.06% 114.65% 100.00%
PBT 2,550 438 -7,129 -17,872 -5,858 16,135 15,951 -26.31%
  YoY % 482.19% 106.14% 60.11% -205.09% -136.31% 1.15% -
  Horiz. % 15.99% 2.75% -44.69% -112.04% -36.72% 101.15% 100.00%
Tax -174 -322 -4 -39 3 -251 19 -
  YoY % 45.96% -7,950.00% 89.74% -1,400.00% 101.20% -1,421.05% -
  Horiz. % -915.79% -1,694.74% -21.05% -205.26% 15.79% -1,321.05% 100.00%
NP 2,376 116 -7,133 -17,911 -5,855 15,884 15,970 -27.19%
  YoY % 1,948.28% 101.63% 60.18% -205.91% -136.86% -0.54% -
  Horiz. % 14.88% 0.73% -44.66% -112.15% -36.66% 99.46% 100.00%
NP to SH 2,376 116 -7,133 -17,911 -5,855 15,884 15,970 -27.19%
  YoY % 1,948.28% 101.63% 60.18% -205.91% -136.86% -0.54% -
  Horiz. % 14.88% 0.73% -44.66% -112.15% -36.66% 99.46% 100.00%
Tax Rate 6.82 % 73.52 % - % - % - % 1.56 % -0.12 % -
  YoY % -90.72% 0.00% 0.00% 0.00% 0.00% 1,400.00% -
  Horiz. % -5,683.33% -61,266.66% 0.00% 0.00% 0.00% -1,300.00% 100.00%
Total Cost 24,949 22,683 22,058 30,288 26,416 11,828 8,202 20.35%
  YoY % 9.99% 2.83% -27.17% 14.66% 123.33% 44.21% -
  Horiz. % 304.18% 276.55% 268.93% 369.28% 322.07% 144.21% 100.00%
Net Worth 40,576 38,699 39,457 47,045 64,149 72,416 42,855 -0.91%
  YoY % 4.85% -1.92% -16.13% -26.66% -11.42% 68.98% -
  Horiz. % 94.68% 90.30% 92.07% 109.78% 149.69% 168.98% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 0 0 0 0 3,002 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 40,576 38,699 39,457 47,045 64,149 72,416 42,855 -0.91%
  YoY % 4.85% -1.92% -16.13% -26.66% -11.42% 68.98% -
  Horiz. % 94.68% 90.30% 92.07% 109.78% 149.69% 168.98% 100.00%
NOSH 296,176 299,999 300,512 303,125 298,368 296,790 224,844 4.70%
  YoY % -1.27% -0.17% -0.86% 1.59% 0.53% 32.00% -
  Horiz. % 131.72% 133.43% 133.65% 134.82% 132.70% 132.00% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.70 % 0.51 % -47.79 % -144.71 % -28.48 % 57.32 % 66.07 % -28.65%
  YoY % 1,605.88% 101.07% 66.98% -408.11% -149.69% -13.24% -
  Horiz. % 13.17% 0.77% -72.33% -219.03% -43.11% 86.76% 100.00%
ROE 5.86 % 0.30 % -18.08 % -38.07 % -9.13 % 21.93 % 37.26 % -26.51%
  YoY % 1,853.33% 101.66% 52.51% -316.98% -141.63% -41.14% -
  Horiz. % 15.73% 0.81% -48.52% -102.17% -24.50% 58.86% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 9.23 7.60 4.97 4.08 6.89 9.34 10.75 -2.51%
  YoY % 21.45% 52.92% 21.81% -40.78% -26.23% -13.12% -
  Horiz. % 85.86% 70.70% 46.23% 37.95% 64.09% 86.88% 100.00%
EPS 0.80 0.04 -2.37 -5.91 -1.96 5.35 7.10 -30.48%
  YoY % 1,900.00% 101.69% 59.90% -201.53% -136.64% -24.65% -
  Horiz. % 11.27% 0.56% -33.38% -83.24% -27.61% 75.35% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1370 0.1290 0.1313 0.1552 0.2150 0.2440 0.1906 -5.35%
  YoY % 6.20% -1.75% -15.40% -27.81% -11.89% 28.02% -
  Horiz. % 71.88% 67.68% 68.89% 81.43% 112.80% 128.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.57 3.81 2.50 2.07 3.44 4.64 4.04 2.07%
  YoY % 19.95% 52.40% 20.77% -39.83% -25.86% 14.85% -
  Horiz. % 113.12% 94.31% 61.88% 51.24% 85.15% 114.85% 100.00%
EPS 0.40 0.02 -1.19 -3.00 -0.98 2.66 2.67 -27.10%
  YoY % 1,900.00% 101.68% 60.33% -206.12% -136.84% -0.37% -
  Horiz. % 14.98% 0.75% -44.57% -112.36% -36.70% 99.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0679 0.0647 0.0660 0.0787 0.1073 0.1211 0.0717 -0.90%
  YoY % 4.95% -1.97% -16.14% -26.65% -11.40% 68.90% -
  Horiz. % 94.70% 90.24% 92.05% 109.76% 149.65% 168.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.4250 0.4600 0.2600 0.2800 0.2200 0.8800 1.7400 -
P/RPS 4.61 6.05 5.24 6.86 3.19 9.42 16.19 -18.87%
  YoY % -23.80% 15.46% -23.62% 115.05% -66.14% -41.82% -
  Horiz. % 28.47% 37.37% 32.37% 42.37% 19.70% 58.18% 100.00%
P/EPS 52.98 1,189.66 -10.95 -4.74 -11.21 16.44 24.50 13.70%
  YoY % -95.55% 10,964.48% -131.01% 57.72% -168.19% -32.90% -
  Horiz. % 216.24% 4,855.76% -44.69% -19.35% -45.76% 67.10% 100.00%
EY 1.89 0.08 -9.13 -21.10 -8.92 6.08 4.08 -12.03%
  YoY % 2,262.50% 100.88% 56.73% -136.55% -246.71% 49.02% -
  Horiz. % 46.32% 1.96% -223.77% -517.16% -218.63% 149.02% 100.00%
DY 0.00 0.00 0.00 0.00 4.55 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.10 3.57 1.98 1.80 1.02 3.61 9.13 -16.46%
  YoY % -13.17% 80.30% 10.00% 76.47% -71.75% -60.46% -
  Horiz. % 33.95% 39.10% 21.69% 19.72% 11.17% 39.54% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 24/05/12 25/05/11 13/05/10 26/05/09 26/05/08 21/05/07 -
Price 0.4350 0.4500 0.2500 0.2800 0.3500 0.7500 2.2000 -
P/RPS 4.71 5.92 5.03 6.86 5.08 8.03 20.46 -21.70%
  YoY % -20.44% 17.69% -26.68% 35.04% -36.74% -60.75% -
  Horiz. % 23.02% 28.93% 24.58% 33.53% 24.83% 39.25% 100.00%
P/EPS 54.22 1,163.79 -10.53 -4.74 -17.84 14.01 30.97 9.77%
  YoY % -95.34% 11,152.14% -122.15% 73.43% -227.34% -54.76% -
  Horiz. % 175.07% 3,757.80% -34.00% -15.31% -57.60% 45.24% 100.00%
EY 1.84 0.09 -9.49 -21.10 -5.61 7.14 3.23 -8.94%
  YoY % 1,944.44% 100.95% 55.02% -276.11% -178.57% 121.05% -
  Horiz. % 56.97% 2.79% -293.81% -653.25% -173.68% 221.05% 100.00%
DY 0.00 0.00 0.00 0.00 2.86 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.18 3.49 1.90 1.80 1.63 3.07 11.54 -19.32%
  YoY % -8.88% 83.68% 5.56% 10.43% -46.91% -73.40% -
  Horiz. % 27.56% 30.24% 16.46% 15.60% 14.12% 26.60% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

581  367  452  468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.51+0.065 
 KNM 0.265+0.015 
 HIBISCS 0.685+0.09 
 ARMADA 0.255+0.025 
 AIRASIA 0.825+0.12 
 XOX 0.08+0.005 
 AAX 0.115+0.005 
 NEXGRAM 0.03+0.005 
 ICON 0.14+0.015 
 VELESTO 0.175+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers